SKEIMO BYGG AS

4985 VEGÅRSHEI

Finances

Share Ownership

Return on Equity

13,99 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	316 000	430 000	0	0
Net Income	−89 000	−107 000	−207 000	−86 000
Total Assets	324 000	340 000	175 000	352 000
Total Equity	−636 000	−546 000	−439 000	−232 000

Income (NOK)	2022	2021	2020	2019
Revenue	316 000	430 000	0	0
Expenditure	406 000	537 000	61 000	62 000
Operating Profit	−89 000	−107 000	−61 000	−62 000
Financial Income	0	0	0	0
Financial Costs	0	0	24 000	49 000
Financial Balance	0	0	−24 000	−49 000
Earnings Before Tax	−89 000	−107 000	−85 000	−110 000
Tax	0	0	122 000	−24 000
Net Income	−89 000	−107 000	−207 000	−86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	313 000	315 000	145 000	322 000
Total Current Assets	11 000	25 000	31 000	31 000
Total Assets	324 000	340 000	175 000	352 000
Total Retained Equity	−666 000	−576 000	−469 000	−262 000
Total Equity	−636 000	−546 000	−439 000	−232 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	959 000	886 000	614 000	584 000
Total Equity and Debt	324 000	340 000	175 000	352 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	306 000	430 000	0	0
Other Income	10 000	0	0	0
Revenue	316 000	430 000	0	0
Cost of Goods Sold	189 000	326 000	0	0
Salary Costs	0	0	0	0
Depreciation	57 000	55 000	55 000	52 000
Impairment	0	0	0	0
Expenditure	406 000	537 000	61 000	62 000
Operating Profit	−89 000	−107 000	−61 000	−62 000
Financial Income	0	0	0	0
Financial Costs	0	0	24 000	49 000
Financial Balance	0	0	−24 000	−49 000
Dividends	0	0	0	0
Net Income	−89 000	−107 000	−207 000	−86 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	122 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	313 000	315 000	145 000	199 000
Total Tangible Assets	313 000	315 000	145 000	199 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	313 000	315 000	145 000	322 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	1 000	0	0
Total Current Assets	11 000	25 000	31 000	31 000
Total Assets	324 000	340 000	175 000	352 000
Total Equity	−636 000	−546 000	−439 000	−232 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	0	4 000
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	955 000	885 000	614 000	293 000
Total Current Debt	959 000	886 000	614 000	584 000
Total Equity and Debt	324 000	340 000	175 000	352 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,99 %	19,6 %	47,15 %	37,07 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−28,16 %	−24,88 %	-	-
Current Ratio	0,01	0,03	0,05	0,05
Quick Ratio	0,01	0,03	0,05	0,05
Equity Ratio	−1,96	−1,61	−2,51	−0,66
Gross Profit Margin	40,19 %	24,19 %	-	-